Nike Inc. - Foster School of Business
Transcription
Nike Inc. - Foster School of Business
Leesa Hung – Julia Ferreira – Victoria Lalonde – Nicolas Lindstrom Nike Inc. Mandate 1 Recommend 3 countries for Nike to shift its current China manufacturing into 2 Recommend ways to implement traceability of the supply chain for collegiate apparel 3 Building consumer awareness showcasing Nike’s commitment to sustainability and improved labour practices Recommendation Strategic shift of production of collegiate apparel from China to Mauritius, Sri Lanka and Vietnam by partnering with Esquel Manufacturing Group who will allow Nike to implement online platform traceability initiative Nike will market its commitment to sustainability and improved labor practices through its new “School Pride Fueling Better Lives” campaign By the end of 2015 all Chinese manufacturing will has been divested Sustaining Future Gross Margin and Increasing Net Income by 10.4% over 5 years Timeline Agenda □ Departure from China □ External/Internal Environment □ Consumer/Brand Perception □ Country Criteria/Selection □ Country Implementation □ Traceability Implementation □ Marketing of Collegiate Apparel Departure from China China Wage Forecast Why? 300.0 • Increase in labor wages • Appreciation of Yuan vs. US dollar • Cost of shipping goods 250.0 200.0 150.0 100.0 50.0 0.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 Decreasing cost advantage When seeking a new manufacturing facility must insure these factors are no longer a threat Agenda Departure from China □ External/Internal Environment □ Consumer/Brand Perception □ Country Criteria/Selection □ Country Implementation □ Traceability Implementation □ Marketing of Collegiate Apparel External/Internal Environment External Environment Internal Environment 1. April 2013: Rona Plaza, Bangladesh factory collapsed leading to over 1,100 deaths • Signing of the Accord on Building and Fire Safety 1. Did not sign the act: • Minimal production in Bangladesh • Launch 2020 • Launched a material traceability (organic cotton and recycled polyester) 2. Universities hold licensees to a code of conduct (labor standards): • UofW: Minimum employment age set at 14 or 15 years old 2. Exceeds the standards set by the UofW • Minimum employment age set at 16 years old Nike leads the industry in sustainability practices by exceeding the industry requirements Agenda Departure from China External/Internal Environment □ Consumer/Brand Perception □ Country Criteria/Selection □ Country Implementation □ Traceability Implementation □ Marketing of Collegiate Apparel Brand Perception & Key Trends Favorite Brand 13-33 Years Old • Nike 4.5% (Ranked third) • Age group 86 Millioncontrols $1.3 Trillion in Consumer Spending Consumers Increasingly Demanding Information • Origin of Products • Manufacturing Methods • Contents of Products Pay for Sustainable Products • Willingness to buy fair trade products- 43% globally Leverage brand to meet consumer demand with regards to more transparency and sustainability Agenda Departure from China External/Internal Environment Consumer/Brand Perception □ Country Criteria/Selection □ Country Implementation □ Traceability Implementation □ Marketing of Collegiate Apparel Country Selection - Criteria Textile Industry Minimum Wage Country Risk Index Low risk Lower than China Value-Added greater than China High risk Greater than China Shift production to countries with low manufacturing cost & low risk Textile Manufacturing Value-Added 35 30 25 20 15 10 5 0 The highest value added percentage creates the largest value creation from opportunities Minimum Wage Wage increases is the greatest contributor to China’s diminishing cost advantage: 200.0 180.0 160.0 140.0 120.0 100.0 80.0 60.0 40.0 20.0 0.0 Low minimum wage outlines the value add sustainability of these countries Country Selection - Criteria Cost-based: 1. Textile manufacturing value added 2. Minimum wage Must out-perform China Country Risk Index: 1. Political: stability, corruption regulatory quality, rule of law 2. Economic: inflation, GDP, ease of doing business 3. Social/Compliance: Human Development Index, labour standards 4. Infrastructure/Climate: World Risk Index, transportation Relatively low risk & risks that can be mitigated Vietnam Political Economic Social/ Compliance Infrastructure /Climate • Relatively stable (56th percentile) • Ease of Doing Business Index ranking close to China (99/189) • Relatively low Human Development Index ranking • Relatively low quality of overall infrastructure and ports • Funds currently being channeled into infrastructure (roads, ports, power generation facilities) Despite structural challenges, Vietnam is the second largest supplier of Nike-branded products after China Sri Lanka Political Economic Social/ Compliance • Relatively low level of corruption (91/177) • End of 26-years civil war presents growth opportunities • Ease of Doing Business ranking superior to China (85/189) • Human Development Index ranking is superior to China (80/186) Infrastructure • High quality of overall infrastructure & ports /Climate Mauritius Political • 80th percentile ranking • Political stability, regulatory quality, rule of law • Low corruption level (52/177) Economic • Easiest place to do business in Sub-Saharan Africa (20/189) Social/ Compliance • Human Development Index ranking is superior to China (80/186) Infrastructure /Climate • Low vulnerability: natural disasters • Quality of overall infrastructure is superior to China • Quality of ports is high and cost to export is low Agenda Departure from China External/Internal Environment Consumer/Brand Perception Country Criteria/Selection □ Country Implementation □ Traceability Implementation □ Marketing of Collegiate Apparel Implementation Overview Shifting production out of China • Divesture of factories Shifting production to Vietnam • Current location, current partner Shifting production to Sri Lanka • Current location, new factory Shifting production to Mauritius • New location, new factory Shifting Production out of China (Short-Term) When? 1. Notification • Minimum of 6 months prior to the last scheduled production Who? • Factory Exit Response Team (FERT) 5. Followup 2. Initial assessment How? • 5-step Factory Divesture process Order of Factory Divesture • Based on Manufacturing Index rating • Guangdong Esquel Textiles Company Ltd. will be last 4. Execute action plan 3. Preliminary action plan Shifting Production to Vietnam Manufacturer • Esquel Group • Current partner, strong reputation, strategic fit • Operations in Sri Lanka and Mauritius Factory • Esquel Garment Manufacturing (Vietnam) Co., LTD in Thuan Ahn • 2nd largest factory producing collegiate apparel in Vietnam (4600 line workers) Since staying with the same manufacturer has many benefits, we will be using Esquel Group in Sri Lanka and Mauritius Shifting Production to Sri Lanka When? • Minimum 6 months before operations must begin 1. Business Justification Form Who? • Head of Supply Chain (manufacturing) • Director of Sustainable Manufacturing & Sourcing 5. Maintaining the Factory 2. Contractor Compliance How? • New Source Selection Process Where? • Polytex Garment Ltd. • Jaela • Kegalle • Koggala • Yakkala 4. Factory Approval 3. Third Party Audits Shifting Production to Mauritius When • Minimum 6 months before operations must begin • Longer than Sri Lanka Who • Head of Supply Chain (manufacturing) • Director of Sustainable Manufacturing & Sourcing (SM&S) • SM&S Representative How • New Country Approval Process (Initial Step) • Review of Mauritius’ environment, brand exposure, & infrastructure • New Source Selection Process Where • Esquel (Mauritius) Ltd. • Beau Bassin • Flacq • Grand Bois • Goodlands College Apparel Income Statement The increase Chinese labour inflation continues to depress margins As China reaches US cost parity resulting in decreased margins, growth benefits dampen Monthly Wages per Country FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 Historical CAGR Assumption Vietnam 38.0 46.9 43.0 40.5 42.4 43.3 45.90 48.65 51.57 54.67 57.95 2.6% 6.0% Sri Lanka 62.3 58.7 59.7 61.1 52.9 52.3 54.65 57.11 59.68 62.37 65.18 -3.4% 4.5% Mauritius 120.8 107.5 111.6 119.7 114.4 111.9 116.38 121.03 125.87 130.91 136.14 -1.5% 4.0% Average 73.7 71.0 71.4 73.8 69.9 69.2 72.31 75.60 79.04 82.65 86.42 88.4 85.2 85.7 88.5 83.9 83.0 86.77 90.72 94.85 99.18 103.71 9.3% 8.0% Foreign cost Premium -23% -31% -36% -43% -50% -54% -55% -57% -58% -59% -61% China 115.1 124.4 132.9 154.8 166.7 179.2 193.54 209.02 225.74 243.80 263.30 The disparity between labour cost in China and other manufacturing countries has warranted a change in production location The 9.3% YoY cost inflation accelerates future problems Phased Shift in Production Labour Cost FY13 FY14E FY15E FY16E FY17E FY18E Phased Shift Status Quo ($M) China Production shift ($M) China Vietnam Sri Lanka Mauritius Total ($M) Wage Saving 27.77 30.14 32.00 35.48 38.49 41.76 27.77 24.19 1.32 1.45 1.83 7.26 10.53 1.49 1.80 7.30 10.59 1.53 1.77 7.33 10.64 24.94 27.90 31.12 27.77 25.51 10.60 1.40 1.14 4.50 17.64 - 4.62 14.36 Phasing out production creates delayed effects yet increases efficiency The gradual production shift can be seen in full effect by FY16 College Apparel Income Statement FY13 College sales Revenues Royalties Growth COGS Cost reduction Gross Profit Margin Selling Expenses G&A EBITDA D&A Interest (Income) EBT Income Tax Net Income Margin 1,728 173 974 753 44% 187 344 222 27 196 48 147 9% FY14E 1,866 187 8% 1,054 5 816 44% 204 392 220 29 191 47 144 8% FY15E FY16E Production shift 2,052 2,237 205 224 10% 9% 1,158 1,264 14 25 909 998 44% 45% 223 243 408 445 278 310 32 35 247 276 61 68 186 208 9% 9% FY17E 2,438 244 9% 1,379 28 1,087 45% 264 485 338 38 300 74 226 9% FY18E 2,658 266 9% 1,503 31 1,186 45% 288 529 369 41 328 81 247 9% CAGR 9% 10% 11% 11% Lower Labour cost are a driving force of cost reduction Labour cost Support Margins Shifting production will sustain margins for the long term Agenda Departure from China External/Internal Environment Consumer/Brand Perception Country Criteria/Selection Country Implementation □ Traceability Implementation □ Marketing of Collegiate Apparel Traceability What are our current efforts? Already apart of many certification and associations as well as Nike’s own initiatives: • Fair Labour Trade • Better Cotton Initiative • Considered Index, Materials Sustainability Index, Footwear/Apparel Sustainability Index, Manufacturing Index •... What more should be done? Need to communicate to consumer Use an online platform, where Nike will share select information regarding their products with their consumers Traceability – Online Platform Implementation 1 M Track ID: 475 040 263 Get tracking code to the label of the t-shirt 2 Consumer heads to the website to enter the tracking code Traceability – Online Platform Implementation 3 Meeting the farmers, mill and the manufacturing plant: • The location • The labor conditions • Material sourcing methods Feasible or Not ? • 90 Plants across 15 Countries: Cannot trace all farms, mills and manufacturing o Information is not available o Lack of power over the manufacturer or farmer o High Turnover with Manufacturing Plants • Pick a single manufacturer to work with to implement traceability and transparency effectively Traceability – Online Platform Implementation Chosen Manufacturer to Partner with to Obtain the Information: Esquel Group Power Self Desire • Increase in 7,500 workers with the Sri Lanka, Mauritius and Vietnam production transfer o Which results in a 143% increase in Esquel’s production of Nike products • OEKO-TEX STeP Certification (Level 3, highest classification) • In the shifting schedule of the Chinese manufacturing to the new regions, Esquel’s manufacturing facilities are the last to be divested • Tammy Rodriguez – Director of Corporate Social Responsibility as been elected as Board Member of the board of FLA • Gold Award of the Hang Seng Pan Pearl River Delta Environmental Awards Advantage initiative for both party, in addition will increase Nike’s traceability with the consolidation of production with high reporting manufacturer Agenda Departure from China External/Internal Environment Consumer/Brand Perception Country Criteria/Selection Country Implementation Traceability Implementation □ Marketing of Collegiate Apparel Marketing of Nike Products Should Nike’s Commitment to Sustainability and Improved Labour Practices be in the Marketing of Nike Products? YES Why? Consumers Want Origin, Manufacturing Methods & Contents of Products College/University Educated Will Pay More Fair Trade 30.6% Organic 44.8% Unique Selling Proposition Limit Brand Switching Female Sports Apparel Tripled- exceeded $350M FY12-13 Pay More: Fair Trade & Sustainably Produced Willing to Pay More 46% of Global consumers pay more for companies that give back 89 M Females Self-Identify as College Sports Fans Building Consumer Awareness MARKETING OBJECTIVES AWARENESS Nike’s Commitment to Sustainability & Labour Practices • Use Tracking Code (printed on products) • Enter into Nike Track My School Pride section of website • Receive detailed info of product and origin • Awarded for Fueling Your School Pride for Better Lives MESSAGE STRATEGY School Pride Fueling Better Lives BIG IDEA TRACK YOUR SCHOOL PRIDE! School Pride Fueling Better Lives Website Section Social Media PR & Web PR Promo Tactics POS & Displays Web Banners TIMELINE Announcement Campaign PR, Web PR, Bloggers, Social Media POS Posters & End-Aisle Displays Social Media Sharing #nikeschoolpride #justdidit #fuelingbetterlives #nikejustdoit Promotion Buy 3 School Pride Sustainable Products-10% off DTC Conclusion 1 Recommend 3 countries for Nike to shift its production 2 Recommend ways to implement traceability 3 Building consumer awareness Strategic shift of production of collegiate apparel from China to Mauritius, Sri Lanka and Vietnam by partnering with Esquel who will allow Nike to implement online platform traceability initiative Through our recommendation, we sustain future Gross Margins, increase Net Income by10.4%, while strengthening our traceability and sharing our commitment to sustainable and improved labor practices with our consumers Thank you, questions? Nike Traceability Country Selection Manufacturer Selection Marketing Financials Nike Efforts Code of Conduct Factories Manufacturing Index New Source Selection Process Nike Divesture Steps Efforts • • • • Helped found the Fair Labour Association (FLA) Moved from only having a Code of Conduct for factories to monitoring its factories and collecting environmental and labor data Moved the Corporate Responsibility team further up upstream in the corporate decisionmaking process Developed multiple indexes to rate its sustainability practices and those of its independent contract manufacturers (CI, MSI, FSI, ASI, MI and CRI) Nike’s Code of Conduct Source: Nike Inc. New Source Selection Process Objective: optimize the existing source base, eliminate duplication, eliminate the need to introduce a new risk to the Nike, Inc. supply base and determine the need to introduce a new factory to the existing licensee source base 1. Business Justification: What competitive advantage does this vendor provide that we do not currently have in our existing source base? (Price, Quality, Delivery, Product type) 2. Contractor Compliance Profile 3. Monitoring visits from independent professional monitoring organizations: Assess the contractor's current level of compliance with the local law, as well as their potential for continuous improvement in the areas of local compliance and Nike, Inc.'s Code of Conduct. 4. Factory Approval: Production may only begin after the contract factory has achieved a Bronze Labor rating, a HSE score of 67% or higher 5. Maintaining the factory: Ongoing monitoring and remediation Source: Nike Inc. Nike Inc. Factory Divesture Steps 1. Notification, both internally to Nike, Inc. via the exit brief a minimum of 6 months prior to the last scheduled production - and externally, to the factory advising in writing your intent to exit; 2. Initial assessment, including the impact to the worker; 3. Determine divesture risk as routine or, needing the Factory Exit Response Team (FERT)/preparing the preliminary action plan; 4. Execution of the action plan; 5. Post decision/follow-up. We can minimize the impact to the factory and the worker through responsible divesture Factories China Vietnam Sri Lanka Nike’s Collegiate Apparel Factories: China Factory Name Line Workers GUANGDONG ESQUEL TEXTILES COMPANY LTD 5326 NINGBO SHENZHOU KNITTING CO. LTD. -#6 GARMENT FACTORY 2825 FAR EASTERN APPARAL (SUZHOU) LTD. CO 1149 JIANGSU ASIAN SOURCING HEADWEAR MFG.CO.LTD 799 YUANTIAN KNITTING GARMENTS CO., LTD 692 TMI ZHONGSHAN CO LTD 619 FUJIAN FUTIAN GARMENTS CO., LTD. 600 NINGBO ISUN FASHION CO., LTD 359 NINGBO EASTEX 324 QINGDAO RUIHE KNITTING 223 Source: Nike Inc. NIKE’s Collegiate Apparel Factories: Vietnam Factory Name HANSAE VIET NAM CO., LTD. ESQUEL GARMENT MANUFACTURING (VIETNAM) CO., LTD FAR EASTERN APPAREL (VIETNAM) LIMITED VIET TIEN GARMENT CORPORATION YUPOONG VIET NAM CCH TOP (VN) CO., LTD. VINH HUNG - JOINT VENTURE CO., LTD (TMI VIETNAM) UNIPAX CO., LTD MOLAND CO., LTD GREEN VINA UNITED SWEETHEARTS GARMENT (VIETNAM) CO., LTD. MAXPORT J.S.C I.S VIETNAM CO., LTD S.J VINA CORPORATION Source: Nike Inc. Line Workers 9450 4600 2832 2518 1912 1836 1826 1658 1615 999 866 425 218 211 NIKE’s Collegiate Apparel Factories: Sri Lanka Factory Name Line Workers MAS ACTIVE (PVT.) LTD. - LINEA INTIMO 1481 MAS ACTIVE (PVT) LTD - CONTOURLINE DIVISION 1436 Source: Nike Inc. Manufacturing Index Source: Nike Inc. Traceability Why traceability? Esquel Group Third Party Certifier/Participating Groups String Together Becoming a Certified Farmer Traceability Process Major Textile (Collegiate Apparel) Other Partner Consideration Polyester Manufacturing Why Traceability? • With consumers becoming increasingly demanding with regard to the origin, manufacturing methods and contents of the products they buy, product labels are playing an ever more important role in buying decisions and are the subject of ever more stringent regulations • Undoubtedly influenced by increasing reports about poor living and working conditions in third world countries and a desire to offer a fair price to producers, as many as 43% of respondents globally said they would pay more for “fair trade” products Increased demand for traceability and transparency, if it can be prove consumers are willing to pay a premium Through this initiative we will provide the consumer with what they want and benefit from the premium Third Party Certifier/Participating Groups Fair Labour Trade Better Cotton Initiative Fair Labour Trade • Already a participating company • Code of Conduct across their supply chains • Conducting external assessments so that consumers can be assured of the integrity of the products they buy • Creating a space for CSOs to engage with companies and other stakeholders to find viable solutions to labor concerns Source: Fair Labour Trade Better Cotton Initiative • Already a participating member (Pioneer Member) • Share the risk as BCI scales up and invest significant amounts both in global capacity and for farmer support • As leading BCI members and key investors in supply creation, Nike participate in investment decisions on farmer support, and have the opportunity to feed procurement requirements into decisions on supply geography • In communications, Nike is identified as a leader Source: Better Cotton Initiatives Becoming an Certified Farmer 1. Submit application to accredited independent 3rd party certifier 2. Develop Farm Plan for Ecosystem Management 3. Develop an Internal Control System, includes record keeping 4. Annual Inspections by certifier 5. Transition period of 2-3 years depending on standard Source: Textile Exchange Major Textile (Collegiate Apparel) Cotton 80% Polyester 20% Cotton 100% Polyester 100% Polyester Manufacturing Steps 1. Polymerization: Condensation polymerization occurs when the acid and alcohol are reacted in a vacuum at high temperatures. The polymerized material is extruded in the form of a ribbon onto a casting trough or cooling wheel. After the ribbon hardens, it is cut into chips. 2. Spinning :The chips are dried and then put into hopper reservoirs for melting. Polyester is a "melt spun" fiber, which means that it is heated, extruded through the spinnerets, and cools upon hitting the air. From there it is loosely wound around cylinder 3. Drawing: The fibers are then hot stretched until they are about five times their original length in order to decrease their width. The fiber is then wound onto cones as filaments or is crimped and then is cut into staple lengths. Man made material , does not involve harvesting unlike cotton Nike has very stringent labor policy in place (in order to determine their manufacturer) therefore Nike is covered on that front Esquel Group OEKO-TEX STeP Certification Hang Seng Pan Pearl River Delta Environmental Award OEKO-TEX STeP Certification • Attained the OEKO-TEX® STeP Certification, Level 3, which is the highest classification, for its environmentally friendly production and applying socially responsible policies thoroughly in the textile processing chain • Esquel is the first textile enterprise in the country to be granted with this new certification • STeP, short for Sustainable Textile Production, was launched in July 2013 by OekoTex Association with an advanced set of assessment standards to replace its existing Oeko-Tex Standard 1000 • STeP investigates environmental management and the fulfillment of social responsibility of textile companies • Oeko-Tex Association has appointed TESTEX, a Switzerland-based Swiss Textile Testing Institute for the audits to ensure Esquel’s manufacturing processes complies with the requirements of STeP and its 6 modules of assessment, including chemicals, environmental performance, environmental management, social responsibility, quality management and safety Source: Esquel Group Hang Seng Pan Pearl River Delta Environmental Award • Esquel has been recently accorded the “Gold Award” of the Hang Seng Pan Pearl River Delta Environmental Awards • The Awards, jointly organized by the Federation of Hong Kong Industries and Hang Seng Bank, aim to recognize and promote sound environmental practices adopted by companies operating in the Pan Pearl River Delta region • One of the highlights among the 18 submitted projects is the advanced waste water treatment/recycling system, which is able to treat part of the wastewater to a level that is potable and reusable in its production process • Over the years, Esquel Group have built a strong reputation as a responsible and green company • We invest heavily on adopting advanced technology and innovative manufacturing practices and have aggressively curtailed our water and energy consumption by 61% and 46% between 2005 and 2013 respectively Source: Esquel Group String Together What is String Together & How Does it Work? Reason for Rejection What is String Together & How Does it Work? What? String is an online platform, where organisations in the extended supply chain can share selected information related to the products they make with the customers who buy them. How Does it Work? • Every company that uses the String platform records information about their product, including the suppliers they use, the processes they run and the finished products they make • They use their usual batch or lot numbers and production records to complete this data, and then send the data to their customer via String when the products are shipped • String links all of these pieces of data together to form one long product history • Push vs. Pull Method Reasons for Rejections 1. Failure with Adidas because of the costs and complexity of the supply chain (implementation) 2. No ease of use, company gets a log in to access the data then must export to post on website Traceability Process 1 2 Cotton Field 6 3 Cotton Bales Assigned a Tracking ID Cotton Harvesting 5 4 M Track ID: 475 040 263 Consumer can use the code on the Website Apparel of the same Batch have the same ID Cotton Mills Keep the assigned Tracking ID Traceability Partner – Other Consideration Far Eastern Apparel: The first garment factory invested by Taiwan Far-East Group in mainland China in 1996. Nike factories: • Suzhou, China • Thuan An, Vietnam Esquel Group is the best choice as Nike wants to broaden its impact in the industry Country Selection Major Textiles Political Indicators Quality of Port Infrastructure Nike: Ranking Organic Cotton Forecasted Growth Producing in the U.S. Cotton Supply Ease of Doing Business Index Producing in Mexico Organic Cotton Supply Human Development Index Producing in India Mapping Countries and Supply World Risk Index Nike’s Country Risk Index Quality of Overall Infrastructure Major Textiles Source: Nike Inc. Nike: Ranking Organic Cotton • More than 16 million pounds of organic cotton in 2011 • Goal: Target to source 100 percent sustainably grown cotton (better cotton or organic) by 2020 Source: Textile Exchange Need to shift production to a location near an elevated supply of organic cotton and it is grown in a ‘‘ better environment’’ Cotton Supply – World’s Organic Cotton Supply Country 22% 27% 7% 8% 11% 25% Quantity (mb – 480lb per bales) China 32 India 29 United States 12.9 Pakistan 9.5 Brazil 7.5 Other 25.8 Source: Cotton Incorporated Organic Cotton Supply – World’s Organic Cotton Supply 1% 2% 5% Country Quantity (mt) India 103,004 Turkey 15,802 China 8,106 Tanzania 6,891 USA 1,580 Other 2,584 6% 11% 75% Source: Textile Exchange Mapping Countries and Supply Legend Selected Countries Production of Cotton Production of Organic Cotton Nike’s Country Risk Index Source: Nike Inc. Political Indicators Rankings Defined Corruption Perception Index Political Indicators - Rankings Based on percentile rank: 90 80 70 60 50 40 30 20 10 0 Political Stablity and Absence of Violence/Terrorism Source: The World Bank Regulatory Quality Rule of Law Political Indicators - Defined Political Stability & Absence of Violence/Terrorism • Likelihood that the government will be destabilized or overthrown by unconstitutional or violent means, including politicallymotivated violence and terrorism Regulatory Quality • Ability of the government to formulate and implement sound policies and regulations that permit and promote private sector development. Rule of Law • Extent to which agents have confidence in and abide by the rules of society, and in particular the quality of contract enforcement, property rights, the police, and the courts, as well as the likelihood of crime and violence. Source: The World Bank Corruption Perception Index Mauritius 52 Macedonia (FYR) 44 China Country Rank (out of 177) Mauritius 52 Macedonia (FYR) 67 China 80 Mongolia 83 Sri Lanka 91 Moldova 102 Indonesia 114 Vietnam 116 Nepal 116 Pakistan 127 40 Mongolia 38 Sri Lanka 37 Moldova 35 Indonesia 32 Nepal 31 Vietnam 31 Pakistan 28 Fiji 0 10 Source: Transparency International 20 30 40 50 60 Forecasted Growth Real GDP Inflation Real GDP – Forecasted Growth 14.0 12.0 China Fiji Real GDP % 10.0 Indonesia Mongolia 8.0 Nepal Pakistan 6.0 Sri Lanka Vietnam 4.0 Macedonia (FYR) Moldova 2.0 Mauritius 0.0 2013 2014 Source: Euromonitor International 2015 2016 2017 2018 Inflation - Forecasted Growth 12.0 10.0 Pakistan Vietnam Mongolia Inflation % 8.0 Nepal Sri Lanka 6.0 Mauritius Moldova 4.0 Indonesia China Fiji 2.0 Macedonia 0.0 2013 Source: Euromonitor International 2014 2015 2016 2017 2018 Ease of Doing Business Index - Rankings Mauritius 20 Macedonia, FYR 25 Fiji 62 Mongolia 76 Moldova 78 Sri Lanka 85 China 96 Vietnam 99 Nepal 105 Pakistan 110 Indonesia 120 0 Source: The World Bank 20 40 60 80 Rank (out of 189) 100 120 140 Human Development Index - Rankings Macedonia (FYR) 78 Mauritius 80 Sri Lanka 92 Fiji 96 China 101 Mongolia 108 Moldova 113 Indonesia 121 Vietnam 127 Pakistan 146 Nepal 157 0 20 40 Source: United Nations Development Programme 60 80 100 120 Ranking (out of 186) 140 160 180 World Risk Index Rankings Defined World Risk Index - Rankings Rank Country WRI Exposure Coping Adaptive 13 Mauritius 15.18% 37.35% 40.64% 18.96% 60.61% 42.35% 16 Fiji 13.56 27.71 48.93 26.14 75.3 45.35 18 Vietnam 12.81 25.35 50.53 28.08 76.71 46.8 33 Indonesia 10.54 19.36 54.46 33.01 81.79 48.57 61 Sri Lanka 7.67 14.79 51.83 27.33 78.7 49.46 73 Pakistan 7.21 11.36 63.45 37.69 86.72 65.94 80 China 6.91 14.43 47.87 27.93 70.03 45.64 96 Macedonia (FYR) 6.19 14.38 43.01 20.59 64.7 43.75 106 Nepal 5.53 9.16 60.43 43.56 81.51 56.23 111 Moldova 5.05 11.11 45.45 23.32 66.49 46.54 150 Mongolia 3.1 6.52 47.6 33.62 65.35 43.82 Source: Alliance Development Network Vulnerablility Susceptibility World Risk Index - Components Source: Alliance Development Network Quality of Overall Infrastructure Overall infrastructure = transportation, telephony and energy Mauritius 57 Sri Lanka 61 China 72 Macedonia (FYR) 89 Indonesia 90 Pakistan 100 Moldova 119 Vietnam 123 Nepal 133 Mongolia 137 0 Source: World Economic Forum 20 40 60 80 100 Ranking (out of 139) 120 140 160 Quality of Port Infrastructure Sri Lanka 43 Mauritius 46 China 59 Pakistan 59 Macedonia (FYR) 66 Indonesia 101 Vietnam 113 Moldova 128 Mongolia 128 Nepal 133 0 Source: World Economic Forum 20 40 60 80 Ranking (out of 147) 100 120 140 Producing in the U.S. - Increased competitiveness - Proximity to consumer market - Re-localization costs - Severe decline of manufacturing sector (assets, supply chain & talent) - Underperforms China in terms of value-added and minimum wage Producing in Mexico - Increased competitiveness - Proximity to consumer market - Factories already producing collegiate apparel - Relatively high level of corruption (106/177) - Underperforms China in terms of value-added and minimum wage Producing in India - Skilled, low-cost labour force - New location - Underperforms China in terms of value-added - Poor infrastructure (high logistics costs) Manufacturer Selection Criteria Manufacturer Alternatives Rejection Reasons Manufacturer Selection - Criteria Reputation • Awards • Innovation: materials, processes Compliance with NIKE standards • Fair labor standards • Commitment to health & safety of workers • Considers environmental impacts Global presence • Operations in multiple countries Size • Ability to absorb China’s production & future growth Manufacturer Selection – Others Considered Textile Exchange: A non-profit organization aiming to accelerate sustainable practices in the textile value chain through its members Vietnam: • Barco Uniforms • Econscious • Esquel Group Sri Lanka: • Esquel Group • PT Indorama Synthetics TBK Mauritius: • Esquel Group • Puma • Tropic Knits Manufacturer Selection – Reasons for Rejection Manufacturer Reason Vietnam Barco Uniforms Econscious Manufacturer of scrubs and lab coats Not located in Sri Lanka and Mauritius Sri Lanka PT Indorama Synthetics Limited manufacturing capability: spinning Mauritius Tropic Knits Fine knits only Marketing Knights Apparel Brand Target School Pride Fueling Better Lives Social Media Knights Apparel #1 in the Top-25 Apparel Licensees Sustainability Initiative • Alta Gracia Brand Brand Perception: Solving Sweatshop Problem Among Favorite Brands Brand Perception: Solving Sweatshop Problem History • Rising prices in Korea and Taiwan cause Nike to urge contractors to move to Indonesia, China, and Vietnam • 1991: Activist Jeff Ballinger publishes a report on low wages and poor working conditions in Indonesia • Nike responds with factory code of conduct • 1992: Ballinger writes about an Indonesian worker who works for less than minimum wage and documented abuse Mitigation Risk Shifting country manufacturing focus could lead to past issues Contingency • Negative views of Nike • Labor criticism Nike Indexes FLA Commitment To Fair Trade Source: http://www.businessinsider.com/how-nike-solved-its-sweatshop-problem-2013-5 Nike Among Favorite Brands for 13-33 Years Old Moosylvania Branding Firm (April 4th, 2014) 1000 people between 13-33 to name their favorite brands 1) 2) 3) 4) Apple 7.5% of 3000 possible answers Samsung 4.8% Nike 4.5% Sony 4.1% Source: http://www.forbes.com/sites/samanthasharf/2014/04/04/teens-and-20-somethings-love-apple-sony-and-nike-but-should-investors/ This 86 Million strong age-group controls $1.3 Trillion in Consumer Spending Target Why do people buy Nike? Target Profiles Why Do People Buy Nike? Convey School Spirit & Pride Lifestyle Consumption Social Status of School Brand Value Nike CollegiateLicensed Apparel School Uniform “Fit-In” Fashion/ Design Target Profiles Females & Males Alumni & Parents Target Profiles (Females & Males) Females, 15-22 Years Old • Aspires to go or already attends a University • Product Use: wear workout apparel and comfy everyday clothes at home/campus • Social status implied, Fan of college sports, wants fair trade & organic products, SM Males, 15-22 Years Old • Aspires to go or already attends a University • Product Use: Workout, everyday wear, playing & watching University team sports • Likes to buy products from companies that give back to communities/workers Target Profiles (Alumni & Parents) Alumni, 22+ • Pride in attended University, Memories and social status of being a graduate • Product Use: gym wear, comfortable home wear, roots for University Sports Team • How to Reach: YouTube, Alumni Database, SM, Online News Parents of University Student • Buys children College-Licensed Apparel was accepted or before doing so to instill inspiration, Nostalgia of their University days • Product Use for themselves: rooting for University Sports Teams • How to reach them: through students, alumni database, online news School Pride Fueling Better Lives Press Release Awards Logo Building Consumer Awareness Official Label of Licensed Collegiate Products Nike Sustainability Product 7P’s Website Location Interactive Map & Worker’s Profile Press Release NIKE ANNOUNCES NEW CAMPAIGN CENTERED AROUND COLLEGELICENSED APPAREL AND SUSTAINABILITY, TWO THINGS TO BE PROUD OF 04.12.2014 “Nike is proud to announce it’s next step in our goal of strengthening our triple bottom line all while keeping performance and innovation at the forefront of all that we do. SCHOOL PRIDE FUELING BETTER LIVES is a way for college-licensed apparel users to track their TShirts and Pullover Hoods all the way back to the raw materials that were used as well as the hands who made them. For the first time Nike is able to connect our customers with our back-end of production and manufacturing of our products. The products are branded under Nike umbrella but have special tracking codes printed on the inside of the apparel. Users will be able to use the tracking code by entering it into Nike Track My School Pride section of the Nike website. From there they will receive detailed info of the product, its origin, the worker’s and how Nike is helping them live better lives. Lastly they can upload a picture of themselves wearing the products to the website and it will have a special logo on it awarding the user for “Fueling Your School Pride for Better Lives” which can then be uploaded to Facebook, Instagram, Twitter and/or Pinterest. Consumers will be happy to see the transparency levels that Nike offers in terms of product manufacturing and they will be able to view all of the other initiative that Nike is involved in, including LAUNCH (a collaboration including NASA in order to serve the world in a better way). Nike is pushing limits in sustainability, transparency and traceability as well as the needs of all athletes.” Where? University Sustainability Groups - Bloggers Online News Forums - YouTube Video Logo Official Label of Licensed Collegiate Products Why?- Authentication and to reduce counterfeit items and infringers Track This Product! See the materials used & the hands that made it! #nikeschoolpride #justdidit #fuelingbetterlives #nikejustdoit Source: http://www.clc.com/Resources/FAQs.aspx Website Location Enter Here Interactive Map and Worker’s Profile Where does your product come from? Enter Tracking Code Here Worker Profile: Mauritius Name: Michelle Chan Age: 20 years old Occupation: Cotton Field Worker Hobbies: Sit in the shade and sing “Thank you for buying the clothes that our cotton makes, me and my family are grateful for all that Nike does for us! “ Awards for Funding your School Pride for Better Lives CONGRATULATIONS! Thank You Sarah from University of Washington for not only Fueling Your School Pride but Fueling Better Lives as well! Keep up the Great Work! Don`t Forget to Share #nikeschoolpride #justdidit #fuelingbetterlives #nikejustdoit Build Consumer Awareness - Action Plan • • • • • • Issue: • Demand from consumer for sustainable products and people tend to buy more from companies who do give back • Convey message, set Nike apart from other college branded apparel • College students already buy Nike, need to provide them with more; a feel good factor Marketing Objective: Build awareness of Nike’s commitment to sustainability and improved labour practices Communication Objective: Strengthen emotional connection with customers by levering our environment/social engagement Message Strategy: “School Pride Fueling Better Lives” Big Idea: Track Your School Pride! Tactics: – – – – – – Social Media PR Web PR Web Banners POS: In-store posters In-Store Displays Nike Sustainability Product 7P’s Products • Men & Women; Cotton T-Shirts & Pullover Hoods Price • Slight Premium, T-Shirts $38, Pullover Hoods $65 Distribution • School Stores, Online Campus Store, Big Box Sports Retailers Promotion • Social Media, PR & Web PR, Web Banners, POS & Displays, Promo People • Educate School staff & student advocacy groups Payment Production • Return policy: Discretion of vendor • Sri Lanka, Vietnam, Mauritius Social Media Facts About Social Media Social Media Users Social Media Users Education Facts of About Social Media Social Media Users Social Media User Education Pricing Men’s Apparel Women’s Apparel Pricing – Men’s Apparel Reg. $90.00 Pricing – Women’s Apparel Reg. $36.00 Reg. $25.00 Reg. $30.00 Reg. $25.00 Reg. $25.00 Reg. $25.00 Collegiate Licensing Company Types of Licensing College Licensed Apparel Top Selling Universities Industry Leaders Types of Licensees • Standard License NIKE o Allows a company to produce items for extensive resale, usually with permission from several schools • In-state License o Allows a company to produce items for resale for one local school only • Restricted/Internal Use License o Allows a company to produce non-retail items that are sold directly to an individual school College Licensed Apparel • • • • • • • • • • • • T-Shirts Jerseys Sweatshirts Fleece Hats Shorts Pants Shoes Polos Jackets Socks Underwear Consumers • Men • Women • Teens • Children 173 Million Passionate College Fans Most Popular Items 2012-13: T-Shirts, Fleece, Women’s Apparel and Headware Collegiate Licensing Company – Top Selling Universities Top Selling Universities for First Quarter of Fiscal Year 2013-14 • (1.) The University of Texas at Austin (2.) The University of Alabama (3.) University of Notre Dame (4.) The University of Michigan (5.) University of Georgia (6.) University of Florida (7.) Louisiana State University (8.) Texas A&M University (9.) University of Nebraska (10.) University of Kentucky (11.) The University of Oklahoma (12.) University of Arkansas (13.) University of Tennessee (14.) University of North Carolina (15.) University of Wisconsin (16.) University of South Carolina (17.) West Virginia University (18.) Auburn University (19.) University of Missouri (20.) Florida State University (21.) The Pennsylvania State University (22.) University of Louisville (23.) The University of Kansas (24.) Clemson University (25.) Oklahoma State University (26.) Texas Tech University (27.) Arizona State University (28.) University of Washington (29.) Virginia Polytechnic Institute and State University (30.) Oregon State University (31.) The University of Arizona (32.) University of Illinois (33.) University of Utah (34.) University of California, Los Angeles (35.) University of Minnesota (36.) Syracuse University (37.) Washington State University (38.) University of Miami (39.) Duke University (40.) Purdue University (41.) University of Mississippi (42.) Stanford University (43.) University of California, Berkeley (44.) Boise State University (45.) University of Maryland (46.) Texas Christian University (47.) Brigham Young University (48.) University of Virginia (49.) University of Cincinnati (50.) University of Montana (51.) University of Pittsburgh (52.) University of Connecticut (53.) University of Colorado (54.) East Carolina University (55.) Georgia Institute of Technology (56.) Rutgers (57.) University of Wyoming (58.) Fresno State (59.) Vanderbilt University (60.) Colorado State University (61.) Georgetown University (62.) University of South Florida (63.) U.S. Military Academy (64.) Boston College (65.) University of Central Florida (66.) University of New Mexico (67.) University of Nevada (68.) Montana State University (69.) Marshall University (70.) Northwestern University (71.) The University of Memphis (72.) Louisiana at Lafayette (73.) James Madison University (74.) Temple University (75.) University of Delaware Collegiate Licensing Company – Industry Leader Top Selling Apparel Licensees for First Quarter of Fiscal Year 2013-14 • (1.) Knights Apparel (2.) NIKE USA (3.) Sports Licensed Division of the adidas Group (4.) Gear for Sports (5.) Colosseum Athletics Corporation (6.) Top of the World(7.) Outerstuff Ltd. (8.) College Concepts (9.) VF Imagewear (Section 101 by Majestic) (10.) Haddad Brands (11.) Russell Brands (12.) Columbia Sportswear (13.) Twins Enterprise (14.) JASR dba J. America (15.) T-Shirt International (16.) 5th & Ocean Clothing (17.) JanSport division of VF Outdoor (18.) University Co-Operative Society (19.) Lakeshirts dba Blue 84 (20.) Nike by Branded Custom Sportswear (21.) Campus Drive (22.) New Era Cap Co. (23.) Cutter & Buck (24.) New Agenda (25.) Wildcat Retro Brands Trends Willingness to Pay US: Buying Green Trends Buying Green Globally Factors Considered in Purchasing (Age) Global: Factors Considered in Purchasing Factors Considered in Purchasing (Gender) Global: Item Features Impacting Price Paid Women College Sports Apparel Global: Item Features Impacting Price Paid Nielsen- Willing to Pay for Companies Who Give Back • A global online study of 28,000 consumers in 56 countries, conducted by Nielsen in 2011 to determine the effectiveness of cause marketing, found that as many as 46% of global online consumers were willing to pay more for goods and services from companies that are giving back Key Statistics – Buying Green (Globally) • Globally, all the listed green attributes matter more to women than to men: for example, with 56% of female respondents considering the descriptor “green/environmentally friendly” to be important, versus just 49% of males • With consumers becoming increasingly demanding with regard to the origin, manufacturing methods and contents of the products they buy, product labels are playing an ever more important role in buying decisions and are the subject of ever more stringent regulations • There is nevertheless a strong association in consumers’ minds between “natural” and “organic” products, with 46% of respondents defining natural as “also organic”, and 61% of respondents defining “organic” as “natural” • Undoubtedly influenced by increasing reports about poor living and working conditions in third world countries and a desire to offer a fair price to producers, as many as 43% of respondents globally said they would pay more for “fair trade” products • More than half (52%) of all respondents showed themselves to be willing to pay more for products with a “natural” claim • Shares were slightly lower for the attributes “organic” (48%), “locally sourced” (47%), “free range” (46%) and “fair trade” (43%) Global: Factors Considered in Purchasing “How Important are these factors when considering purchasing a product or service? Source: Euromonitor International Global: Item Features Impacting Price Paid “I am willing to pay more for a product that is_?” Source: Euromonitor International US Buying Green Trends • US consumers did not display a significant interest in green and ethical shopping: the descriptor “green/environmentally friendly” mattered to 41% of respondents, which was similar to the levels seen in the European countries • The largest share of respondents (45%) deemed “supports local communities” to be an important factor • Women showed themselves to be more concerned than men with all factors except sustainability, where the level of interest was equal • There was a large gap between men and women when it came to the importance attributed to “green/environmentally friendly”: 37% versus 44%, respectively • Unlike the situation in most other developed countries, concern for green/ethical factors when shopping (with the exception of local community support) was shown to decline with age • Notably, the percentage of those deeming “organic” product to be important fell from 36% among 15-29 year-olds to just 22% within the 60+ group US: Factors Considered in Purchasing (Age) How important are the following factors to you when considering purchasing a product or service?” by age group Source: Euromonitor International US: Factors Considered in Purchasing (Gender) “How important are the following factors to you when considering purchasing a product or service?” by gender Source: Euromonitor International Market Trend- Women’s College Sports Apparel Women’s Apparel Sales see triple-digit growth • Second largest apparel category, right behind Men’s/Unisex TShirts • Retail sales exceed $350 Million FY1213 89 Million Females SelfIdentify as College Sports Fans- ESPN Sports Poll Availability of better product selection Availability of Niche Products • Cowboy Boots • Design & Fit • Innovative & Stylish apparel • Only 84.3 million women selfidentify as NFL fans Source:http://www.asicentral.com/html/protected/news/counselor/july10/pdfs/ApparelLicensing.pdf Financials Current Manufacturers Detailed Production Shift Existing + Shift Production/Country Shift Impacts on Total Apparel Current Manufacturers Factory FAR EASTERN APPARAL (SUZHOU) LTD. CO Country CHINA FUJIAN FUTIAN GARMENTS CO., LTD. GUANGDONG ESQUEL TEXTILES COMPANY LTD JIANGSU ASIAN SOURCING HEADWEAR MFG.CO.LTD NINGBO EASTEX NINGBO ISUN FASHION CO., LTD NINGBO SHENZHOU KNITTING CO. LTD. -#6 GARMENT FACTORY QINGDAO RUIHE KNITTING TMI ZHONGSHAN CO LTD YUANTIAN KNITTING GARMENTS CO., LTD CHINA CHINA CHINA CHINA CHINA CHINA CHINA CHINA CHINA CCH TOP (VN) CO., LTD. ESQUEL GARMENT MANUFACTURING (VIETNAM) CO., LTD FAR EASTERN APPAREL (VIETNAM) LIMITED GREEN VINA HANSAE VIET NAM CO., LTD. I.S VIETNAM CO., LTD MAXPORT J.S.C MOLAND CO., LTD S.J VINA CORPORATION UNIPAX CO., LTD UNITED SWEETHEARTS GARMENT (VIETNAM) CO., LTD. VIET TIEN GARMENT CORPORATION VINH HUNG - JOINT VENTURE CO., LTD (TMI VIETNAM) YUPOONG VIET NAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM VIETNAM MAS ACTIVE (PVT) LTD - CONTOURLINE DIVISION MAS ACTIVE (PVT.) LTD. - LINEA INTIMO SRI LANKA SRI LANKA Total Workers Line Workers Production ($sales 000s) 1,510 1,149 29,273 710 5,621 884 410 519 2,862 320 681 761 14,278 1,920 5,276 4,525 2,177 9,897 262 523 1,698 235 1,754 1,331 2,768 1,877 2,133 36,376 1,616 2,318 3,934 54,588 600 5,326 799 324 359 2,825 223 619 692 12,916 1,836 4,600 2,832 999 9,450 218 425 1,615 211 1,658 866 2,518 1,826 1,912 30,966 1,436 1,481 2,917 46,799 13,764 108,970 17,137 7,948 10,061 55,484 6,204 13,202 14,753 276,797 37,222 102,282 87,723 42,204 191,866 5,079 10,139 32,918 4,556 34,004 25,803 53,661 36,388 41,351 705,196 31,328 44,937 76,266 1,058,259 Detailed Production Shift Factory Production Shift Total Workers FY14 FY15 CHINA NINGBO EASTEX 324 NINGBO ISUN FASHION CO., LTD 359 NINGBO SHENZHOU KNITTING CO. LTD. -#6 GARMENT2,825 FACTORY QINGDAO RUIHE KNITTING 223 TMI ZHONGSHAN CO LTD 619 YUANTIAN KNITTING GARMENTS CO., LTD 692 GUANGDONG ESQUEL TEXTILES COMPANY LTD 5,326 10,368 VIETNAM Asia Garment Manufacturer Co. Ltd 1,149 Esquel Garment Manufacturing Co. Ltd. 600 ESQUEL GARMENT MANUFACTURING CO., LTD 799 2,548 SRI LANKA Polytex Garment Ltd. - Jaela Polytex Garment Ltd. - Kegalle Polytex Garment Ltd. - Koggala Polytex Garment Ltd. - Yakkala 2,825 223 5,326 8,374 1,149 600 799 2,548 1,149 600 799 2,548 22,275 11,632 15,490 324 359 324 359 2,825 223 3,731 6,281 6,960 54,766 4,323 619 692 2,663 2,663 6,637 12,916 12,000 13,415 51,626 51,626 683 MAURITIUS Esquel Ltd. - Beau Bassin Esquel Ltd. - Flacq Esquel Ltd. - Grand Bois Esquel Ltd. - Goodlands Total 619 692 12,916 Production ($sales 000s) 1,311 12,916 250,393 Existing + Shift Production / Country Factory Production Shift VIETNAM Asia Garment Manufacturer Co. Ltd Esquel Garment Manufacturing Co. Ltd. ESQUEL GARMENT MANUFACTURING CO., LTD CCH TOP (VN) CO., LTD. FAR EASTERN APPAREL (VIETNAM) LIMITED GREEN VINA HANSAE VIET NAM CO., LTD. I.S VIETNAM CO., LTD MAXPORT J.S.C MOLAND CO., LTD S.J VINA CORPORATION UNIPAX CO., LTD UNITED SWEETHEARTS GARMENT (VIETNAM) CO., LTD. VIET TIEN GARMENT CORPORATION VINH HUNG - JOINT VENTURE CO., LTD (TMI VIETNAM) YUPOONG VIET NAM SRI LANKA MAS ACTIVE (PVT) LTD - CONTOURLINE DIVISION MAS ACTIVE (PVT.) LTD. - LINEA INTIMO Polytex Garment Ltd. - Jaela Polytex Garment Ltd. - Kegalle Polytex Garment Ltd. - Koggala Polytex Garment Ltd. - Yakkala MAURITIUS Esquel Ltd. - Beau Bassin Esquel Ltd. - Flacq Esquel Ltd. - Grand Bois Esquel Ltd. - Goodlands Total Total Workers FY14 FY15 Production ($sales 000s) 1,510 710 884 1,920 4,525 2,177 9,897 262 523 1,698 235 1,754 1,331 2,768 1,877 2,133 1,510 710 884 1,920 4,525 2,177 9,897 262 523 1,698 235 1,754 1,331 2,768 1,877 2,133 1,616 2,318 1,616 2,318 410 519 1,616 2,318 410 519 2,862 320 31,328.25 44,937.42 7,948.38 10,061.48 55,483.56 6,203.61 681 761 681 761 2,811 2,811 13,202.06 14,752.97 54,485.17 54,485.17 40,509 15,108 955,977 38,138 29,273.30 13,764 17,137 37,222 87,723 42,204 191,866 5,079 10,139 32,918 4,556 34,004 25,803 53,661 36,388 41,351 Shift Impacts on Total Apparel FY13 Apparel sales Revenues Royalties Growth COGS Cost reduction Gross Profit Margin Selling Expenses G&A EBITDA D&A Interest (Income) EBT Income Tax Net Income 6,820 173 3,749 3,071 44% 740 1,357 975 105 869 215 655 FY14E 7,434 187 9% 4,087 5 3,351 45% 806 1,479 1,066 115 951 235 716 FY15E FY16E Production shift 8,103 8,832 205 224 9% 9% 4,454 4,855 13 23 3,662 4,000 45% 45% 879 958 1,612 1,757 1,171 1,285 125 137 1,046 1,149 258 284 788 865 FY17E 9,627 244 9% 5,292 26 4,361 45% 1,044 1,915 1,402 149 1,253 309 943 FY18E 10,493 266 9% 5,768 29 4,754 45% 1,138 2,087 1,529 162 1,367 338 1,029